Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.09% first-year return on $109k initial cash invested.
-10.09%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$2,998
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$3,917
Mortgage P&I
70%
$2,109
Property Taxes
7%
$214
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750